[SUNRISE] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 36.75%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 697,170 802,706 541,384 442,814 305,890 321,628 238,318 19.57%
PBT 194,806 218,862 230,854 127,376 120,540 130,384 51,366 24.85%
Tax -51,288 -53,700 -41,816 -39,772 -36,244 -38,072 -15,996 21.41%
NP 143,518 165,162 189,038 87,604 84,296 92,312 35,370 26.26%
-
NP to SH 143,574 164,964 189,082 89,624 84,296 92,312 35,370 26.27%
-
Tax Rate 26.33% 24.54% 18.11% 31.22% 30.07% 29.20% 31.14% -
Total Cost 553,652 637,544 352,346 355,210 221,594 229,316 202,948 18.18%
-
Net Worth 1,055,254 865,940 694,076 560,680 565,348 502,062 364,928 19.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 42,475 - - - -
Div Payout % - - - 47.39% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,055,254 865,940 694,076 560,680 565,348 502,062 364,928 19.34%
NOSH 495,424 483,765 431,103 424,758 421,901 421,901 187,142 17.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.59% 20.58% 34.92% 19.78% 27.56% 28.70% 14.84% -
ROE 13.61% 19.05% 27.24% 15.98% 14.91% 18.39% 9.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 140.72 165.93 125.58 104.25 72.50 76.23 127.35 1.67%
EPS 28.98 34.10 43.86 21.10 19.98 21.88 18.90 7.37%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.13 1.79 1.61 1.32 1.34 1.19 1.95 1.48%
Adjusted Per Share Value based on latest NOSH - 489,925
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 140.69 161.99 109.26 89.36 61.73 64.91 48.09 19.57%
EPS 28.97 33.29 38.16 18.09 17.01 18.63 7.14 26.26%
DPS 0.00 0.00 0.00 8.57 0.00 0.00 0.00 -
NAPS 2.1296 1.7475 1.4007 1.1315 1.1409 1.0132 0.7365 19.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.06 1.43 3.20 2.10 1.17 1.71 2.01 -
P/RPS 1.46 0.86 2.55 2.01 1.61 2.24 1.58 -1.30%
P/EPS 7.11 4.19 7.30 9.95 5.86 7.82 10.63 -6.47%
EY 14.07 23.85 13.71 10.05 17.08 12.80 9.40 6.94%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.97 0.80 1.99 1.59 0.87 1.44 1.03 -0.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/01/10 04/02/09 24/01/08 25/01/07 10/02/06 27/01/05 06/02/04 -
Price 2.21 1.32 3.16 2.22 1.59 1.75 2.50 -
P/RPS 1.57 0.80 2.52 2.13 2.19 2.30 1.96 -3.62%
P/EPS 7.63 3.87 7.20 10.52 7.96 8.00 13.23 -8.75%
EY 13.11 25.83 13.88 9.50 12.57 12.50 7.56 9.59%
DY 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
P/NAPS 1.04 0.74 1.96 1.68 1.19 1.47 1.28 -3.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment